CULVER
CITY, Calif., May 15, 2024
/PRNewswire/ -- Snail, Inc. (NASDAQ: SNAL) ("Snail" or "the
Company"), a leading, global independent developer and publisher of
interactive digital entertainment, today announced financial
results for its first quarter ended March
31, 2024.
Tony Tian, Co-Chief Executive
Officer commented, "I'm absolutely thrilled and humbled to take the
helm as Co-CEO of Snail. This Company has an exceptionally talented
team, ground-breaking technologies, and iconic franchises, like
ARK, that have fostered passionate gamer communities
worldwide. As someone who has been an avid ARK player, I
have a deep, personal appreciation for the creativity and
innovation of our Snail team. I am excited for Snail's bright
future and the opportunity to work with this passionate, talented
and dedicated team."
First Quarter 2024 Highlights:
- ARK: Survival Ascended. On October 25, 2023, the Company launched its
flagship remake of the ARK franchise leveraging Unreal
Engine 5's stunning graphics and introduced a game-altering
cross-platform modding system, ushering in a new era of
creativity.
-
- Since its launch, ARK: Survival Ascended sold
approximately 2.0 million units and has an average of 121,000 daily
active users ("DAUs") with a peak of 308,000 DAUs.
- In the first quarter of 2024, the Company successfully launched
premium mods on PC and will look to expand premium mods'
availability to additional platforms in the coming months.
- ARK: Survival Evolved. In the three months
ended March 31, 2024, ARK:
Survival Evolved averaged a total of approximately 133,000
DAUs.
-
- ARK: Survival Evolved sold approximately 0.6 million
units in the first quarter of 2024.
Net revenues for the three months ended March 31, 2024 was $14.1
million compared to $13.5
million in the three months ended March 31, 2023. The increase in net revenues was
due to an increase in total ARK sales of $5.1 million, an increase in revenue generated
from a settlement that was previously deferred of $1.2 million, an increase in sales of the
Company's other games of $0.7
million, partially offset by a decrease in Ark Mobile
sales of $0.6 million and an increase
in deferred revenues of $5.5 million
related to the ARK franchise.
Net loss for the three months ended March 31, 2024 was $1.8
million compared to a net loss of $3.0 million for the three months ended
March 31, 2023. The decrease in net
loss is due to an increase in net revenues of $0.6 million, decreased general and
administrative expenses of $2.2
million, and an increase in other income of $0.2 million, partially offset by increased
research and development expenses of $0.4
million, increased costs of revenues of $1.2 million and a decrease in benefit from
income taxes of $0.3 million.
Bookings for the three months ended March 31, 2024 was $19.6
million as compared to $13.3
million for the three months ended March 31, 2023, the increase was primarily due to
the release of ARK: Survival Ascended in the fourth quarter
of 2023. In addition to increased sales of ARK: Survival
Ascended, the Company deferred approximately $5.5 million in revenues during the three months
ended March 31, 2024 for the ARK:
Survival Ascended DLC's, which have not yet been released.
Earnings before interest, taxes, depreciation and
amortization ("EBITDA") for the three months ended March 31, 2024 was a loss of $1.9 million compared to a loss of $3.4 million in the prior year period. The
increase was due to the decrease in net loss of $1.2 million and a decrease in benefit from
income taxes of $0.3 million.
As of March 31, 2024, unrestricted
cash was $16.1 million.
Use of Non-GAAP Financial Measures
In addition to the financial results determined in accordance
with U.S. generally accepted accounting principles, or GAAP, Snail
believes Bookings and EBITDA, as non-GAAP measures, are useful in
evaluating its operating performance. Bookings and EBITDA are
non-GAAP financial measures that are presented as supplemental
disclosures and should not be construed as alternatives to net
income (loss) or revenue as indicators of operating performance,
nor as alternatives to cash flow provided by operating activities
as measures of liquidity, both as determined in accordance with
GAAP. Snail supplementally presents Bookings and EBITDA because
they are key operating measures used by management to assess
financial performance. Bookings adjusts for the impact of deferrals
and, Snail believes, provides a useful indicator of sales in a
given period. EBITDA adjusts for items that Snail believes do not
reflect the ongoing operating performance of its business, such as
certain non-cash items, unusual or infrequent items or items that
change from period to period without any material relevance to its
operating performance. Management believes Bookings and EBITDA are
useful to investors and analysts in highlighting trends in Snail's
operating performance, while other measures can differ
significantly depending on long-term strategic decisions regarding
capital structure, the tax jurisdictions in which Snail operates
and capital investments.
Bookings is defined as the net amount of products and services
sold digitally or physically in the period. Bookings is equal to
revenues, excluding the impact from deferrals. Below is a
reconciliation of total net revenue to Bookings, the closest GAAP
financial measure.
|
Three Months ended
March 31,
|
|
2024
|
2023
|
|
(in
millions)
|
Total net
revenue
|
$
14.1
|
$
13.5
|
Change in deferred net
revenue
|
5.5
|
(0.2)
|
Bookings
|
$
19.6
|
$
13.3
|
We define EBITDA as net income (loss) before (i) interest
expense, (ii) interest income, (iii) income tax provision
(benefit from) and (iv) depreciation and amortization expense.
The following table provides a reconciliation from net loss to
EBITDA:
|
Three Months ended
March 31,
|
|
2024
|
2023
|
|
(in
millions)
|
Net loss
|
$
(1.8)
|
$
(3.0)
|
Interest income and
interest income – related parties
|
(0.1)
|
-
|
Interest expense and
interest expense – related parties
|
0.4
|
0.3
|
Benefit from income
taxes
|
(0.5)
|
(0.8)
|
Depreciation and
amortization expense, property and equipment
|
0.1
|
0.1
|
EBITDA
|
$
(1.9)
|
$
(3.4)
|
Webcast Details
The Company will host a webcast at 4:30
PM ET today to discuss the first quarter 2024 financial
results. Participants may access the live webcast and replay on the
Company's investor relations website
at https://investor.snail.com/.
Forward-Looking Statements
This press release contains statements that constitute
forward-looking statements. Many of the forward-looking statements
contained in this press release can be identified by the use of
forward-looking words such as "anticipate," "believe," "could,"
"expect," "should," "plan," "intend," "may," "predict," "continue,"
"estimate" and "potential," or the negative of these terms or other
similar expressions. Forward-looking statements appear in a number
of places in this press release and include, but are not limited
to, statements regarding Snail's intent, belief or current
expectations. These forward-looking statements include information
about possible or assumed future results of Snail's business,
financial condition, results of operations, liquidity, plans and
objectives. The statements Snail makes regarding the following
matters are forward-looking by their nature: growth prospects and
strategies; launching new games and additional functionality to
games that are commercially successful; expectations regarding
significant drivers of future growth; its ability to retain and
increase its player base and develop new video games and enhance
existing games; competition from companies in a number of
industries, including other casual game developers and publishers
and both large and small, public and private Internet companies;
its ability to attract and retain a qualified management team and
other team members while controlling its labor costs; its
relationships with third-party platforms such as Xbox Live and Game
Pass, PlayStation Network, Steam, Epic Games Store, My Nintendo
Store, the Apple App Store, the Google Play Store and the Amazon
Appstore; the size of addressable markets, market share and market
trends; its ability to successfully enter new markets and manage
international expansion; protecting and developing its brand and
intellectual property portfolio; costs associated with defending
intellectual property infringement and other claims; future
business development, results of operations and financial
condition; the ongoing conflicts involving Russia and Ukraine, and Israel and Hamas, on its business and the
global economy generally; rulings by courts or other governmental
authorities; the Company's current program to repurchase shares of
its Class A common stock, including expectations regarding the
timing and manner of repurchases made under this share repurchase
program; its plans to pursue and successfully integrate strategic
acquisitions; and assumptions underlying any of the foregoing.
Further information on risks, uncertainties and other factors
that could affect Snail's financial results are included in its
filings with the Securities and Exchange Commission (the "SEC")
from time to time, including its annual reports on Form 10-K and
quarterly reports on Form 10-Q filed, or to be filed, with the SEC.
You should not rely on these forward-looking statements, as actual
outcomes and results may differ materially from those expressed or
implied in the forward-looking statements as a result of such risks
and uncertainties. All forward-looking statements in this press
release are based on management's beliefs and assumptions and on
information currently available to Snail, and Snail does not assume
any obligation to update the forward-looking statements provided to
reflect events that occur or circumstances that exist after the
date on which they were made.
About Snail, Inc.
Snail is a leading, global independent developer and publisher
of interactive digital entertainment for consumers around the
world, with a premier portfolio of premium games designed for use
on a variety of platforms, including consoles, PCs and mobile
devices.
For additional information, please contact:
investors@snail.com
Snail, Inc. and
Subsidiaries
Condensed
Consolidated Balance Sheets (Unaudited)
|
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
16,068,729
|
|
$
15,198,123
|
Accounts receivable,
net of allowances for credit losses of $523,500 as of March 31,
2024 and December
31, 2023
|
7,375,179
|
|
25,134,808
|
Accounts receivable -
related party
|
2,585,213
|
|
-
|
Loan and interest
receivable - related party
|
104,252
|
|
103,753
|
Prepaid expenses -
related party
|
4,337,556
|
|
6,044,404
|
Prepaid expenses and
other current assets
|
2,419,201
|
|
639,693
|
Prepaid
taxes
|
9,459,348
|
|
9,529,755
|
Total current
assets
|
42,349,478
|
|
56,650,536
|
|
|
|
|
Restricted cash and
cash equivalents
|
1,117,310
|
|
1,116,196
|
Accounts receivable -
related party, net of current portion
|
6,000,592
|
|
7,500,592
|
Prepaid expenses -
related party
|
10,842,748
|
|
7,784,062
|
Property, plant and
equipment, net
|
4,599,728
|
|
4,682,066
|
Intangible assets, net
- other
|
271,517
|
|
271,717
|
Deferred income
taxes
|
10,803,281
|
|
10,247,500
|
Other noncurrent
assets
|
169,047
|
|
164,170
|
Operating lease
right-of-use assets, net
|
2,138,285
|
|
2,440,690
|
Total assets
|
$
78,291,986
|
|
$
90,857,529
|
|
|
|
|
LIABILITIES,
NONCONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
Accounts
payable
|
$
9,901,360
|
|
$
12,102,929
|
Accounts payable -
related parties
|
16,951,062
|
|
23,094,436
|
Accrued expenses and
other liabilities
|
2,425,882
|
|
2,887,193
|
Interest payable -
related parties
|
527,770
|
|
527,770
|
Revolving
loan
|
3,000,000
|
|
6,000,000
|
Notes
payable
|
-
|
|
2,333,333
|
Convertible notes, net
of discount
|
702,284
|
|
797,361
|
Current portion of
long-term promissory note
|
2,791,438
|
|
2,811,923
|
Current portion of
deferred revenue
|
21,937,421
|
|
19,252,628
|
Current portion of
operating lease liabilities
|
1,540,086
|
|
1,505,034
|
Total current
liabilities
|
59,777,303
|
|
71,312,607
|
|
|
|
|
Accrued
expenses
|
254,731
|
|
254,731
|
Deferred revenue, net
of current portion
|
17,102,747
|
|
15,064,078
|
Operating lease
liabilities, net of current portion
|
1,023,216
|
|
1,425,494
|
Total
liabilities
|
78,157,997
|
|
88,056,910
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
Class A common stock,
$0.0001 par value, 500,000,000 shares authorized; 9,357,749 shares
issued and
8,007,474 shares outstanding as of March 31, 2024, and 9,275,420
shares issued and 7,925,145
shares outstanding as of December 31, 2023
|
935
|
|
927
|
Class B common stock,
$0.0001 par value, 100,000,000 shares authorized; 28,748,580 shares
issued and
outstanding as of March 31, 2024, and December 31, 2023
|
2,875
|
|
2,875
|
Additional paid-in
capital
|
25,304,692
|
|
26,171,575
|
Accumulated other
comprehensive loss
|
(273,680)
|
|
(254,383)
|
Accumulated
deficit
|
(15,728,654)
|
|
(13,949,325)
|
Treasury stock at cost
(1,350,275 as of March 31, 2024 and December 31, 2023)
|
(3,671,806)
|
|
(3,671,806)
|
Total Snail, Inc.
equity
|
5,634,362
|
|
8,299,863
|
Noncontrolling
interests
|
(5,500,373)
|
|
(5,499,244)
|
Total stockholders'
equity
|
133,989
|
|
2,800,619
|
Total liabilities,
noncontrolling interests and stockholders' equity
|
$
78,291,986
|
|
$
90,857,529
|
Snail, Inc. and
Subsidiaries
Condensed
Consolidated Statements of Operations and Comprehensive Loss
(Unaudited)
|
|
|
|
Three months ended
March 31,
|
|
2024
|
|
2023
|
|
|
|
|
Revenues,
net
|
$
14,115,729
|
|
$
13,458,488
|
Cost of
revenues
|
12,041,698
|
|
10,860,937
|
|
|
|
|
Gross profit
|
2,074,031
|
|
2,597,551
|
|
|
|
|
Operating
expenses:
|
|
|
|
General and
administrative
|
2,282,040
|
|
4,525,751
|
Research and
development
|
1,776,522
|
|
1,373,797
|
Advertising and
marketing
|
141,030
|
|
104,549
|
Depreciation and
amortization
|
82,338
|
|
115,060
|
Total operating
expenses
|
4,281,930
|
|
6,119,157
|
|
|
|
|
Loss from
operations
|
(2,207,899)
|
|
(3,521,606)
|
|
|
|
|
Other income
(expense):
|
|
|
|
Interest
income
|
99,762
|
|
31,473
|
Interest income -
related parties
|
499
|
|
493
|
Interest
expense
|
(395,964)
|
|
(294,583)
|
Other income
|
227,066
|
|
8,175
|
Foreign currency
transaction loss
|
18,128
|
|
(2,367)
|
Total other income
(expense), net
|
(50,509)
|
|
(256,809)
|
|
|
|
|
Loss before benefit
from income taxes
|
(2,258,408)
|
|
(3,778,415)
|
|
|
|
|
Benefit from income
taxes
|
(477,950)
|
|
(805,818)
|
|
|
|
|
Net loss
|
(1,780,458)
|
|
(2,972,597)
|
|
|
|
|
Net loss attributable
to non-controlling interests
|
(1,129)
|
|
(1,219)
|
|
|
|
|
Net loss
attributable to Snail, Inc.
|
$
(1,779,329)
|
|
$
(2,971,378)
|
|
|
|
|
Comprehensive loss
statement:
|
|
|
|
|
|
|
|
Net loss
|
$
(1,780,458)
|
|
$
(2,972,597)
|
|
|
|
|
Other comprehensive
income (loss) related to currency translation adjustments, net of
tax
|
(19,297)
|
|
2,320
|
|
|
|
|
Total comprehensive
loss
|
$
(1,799,755)
|
|
$
(2,970,277)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
attributable to Class A common stockholders:
|
|
|
|
Basic
|
$
(385,722)
|
|
$
(642,340)
|
Diluted
|
$
(385,722)
|
|
$
(642,340)
|
|
|
|
|
Net loss
attributable to Class B common stockholders:
|
|
|
|
Basic
|
$
(1,393,607)
|
|
$
(2,329,038)
|
Diluted
|
$
(1,393,607)
|
|
$
(2,329,038)
|
|
|
|
|
Loss per share
attributable to Class A and B common stockholders:
|
|
|
|
Basic
|
$
(0.05)
|
|
$
(0.08)
|
Diluted
|
$
(0.05)
|
|
$
(0.08)
|
|
|
|
|
Weighted-average
shares used to compute loss per share attributable to Class A
common stockholders:
|
|
|
|
Basic
|
7,957,031
|
|
7,928,742
|
Diluted
|
7,957,031
|
|
7,928,742
|
|
|
|
|
Weighted-average
shares used to compute loss per share attributable to Class B
common stockholders:
|
|
|
|
Basic
|
28,748,580
|
|
28,748,580
|
Diluted
|
28,748,580
|
|
28,748,580
|
Snail, Inc. and
Subsidiaries
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
|
For the three
months ended March 31,
|
2024
|
|
2023
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
Net loss
|
$
(1,780,458)
|
|
$
(2,972,597)
|
Adjustments to
reconcile net loss to net cash provided by (used in) operating
activities:
|
|
|
|
Amortization -
intangible assets - license, related parties
|
-
|
|
695,652
|
Amortization -
intangible assets - other
|
200
|
|
201
|
Amortization - loan
origination fees and debt discounts
|
47,729
|
|
8,911
|
Accretion - convertible
notes
|
181,754
|
|
-
|
Depreciation and
amortization - property and equipment
|
82,338
|
|
115,060
|
Stock-based
compensation expense
|
(926,875)
|
|
152,595
|
Interest income from
restricted escrow deposit
|
-
|
|
(9,874)
|
Deferred taxes,
net
|
(555,781)
|
|
-
|
|
|
|
|
Changes in assets and
liabilities:
|
|
|
|
Accounts
receivable
|
17,759,629
|
|
(230,885)
|
Accounts receivable -
related party
|
(1,085,213)
|
|
47,744
|
Prepaid expenses -
related party
|
(1,351,838)
|
|
(2,500,000)
|
Prepaid expenses and
other current assets
|
(1,779,508)
|
|
(632,240)
|
Prepaid
taxes
|
70,407
|
|
-
|
Accounts
payable
|
(1,938,654)
|
|
(1,248,355)
|
Accounts payable -
related parties
|
(6,143,374)
|
|
(377,476)
|
Accrued expenses and
other liabilities
|
(461,311)
|
|
443,528
|
Interest receivable -
related party
|
(499)
|
|
(493)
|
Lease
liabilities
|
(64,821)
|
|
(49,411)
|
Deferred
revenue
|
4,723,462
|
|
(151,130)
|
Net cash provided by
(used in) operating activities
|
6,777,187
|
|
(6,708,770)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Repayments on
promissory note
|
(20,484)
|
|
(26,503)
|
Repayments on notes
payable
|
(2,333,333)
|
|
(1,666,667)
|
Repayments on
convertible notes
|
(269,550)
|
|
-
|
Repayments on revolving
loan
|
(3,000,000)
|
|
-
|
Purchase of treasury
stock
|
-
|
|
(257,093)
|
Payments of capitalized
offering costs
|
-
|
|
(92,318)
|
Payments of offering
costs in accounts payable
|
(262,914)
|
|
-
|
Net cash used in
financing activities
|
(5,886,281)
|
|
(2,042,581)
|
|
|
|
|
Effect of currency
translation on cash and cash equivalents
|
(19,186)
|
|
2,074
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents, and restricted cash and cash
equivalents
|
871,720
|
|
(8,749,277)
|
|
|
|
|
Cash and cash
equivalents, and restricted cash and cash equivalents - beginning
of period
|
16,314,319
|
|
19,238,185
|
|
|
|
|
Cash and cash
equivalents, and restricted cash and cash equivalents – end of
period
|
$
17,186,039
|
|
$
10,488,908
|
|
|
|
|
Supplemental
disclosures of cash flow information
|
|
|
|
Cash paid during the
period for:
|
|
|
|
Interest
|
$
171,101
|
|
$
285,672
|
Income taxes
|
$
1,871
|
|
$
182,387
|
Noncash finance
activity during the period for:
|
|
|
|
Debt converted to
equity
|
$
(60,000)
|
|
$
-
|
View original
content:https://www.prnewswire.com/news-releases/snail-inc-reports-first-quarter-2024-financial-results-302146508.html
SOURCE Snail, Inc.